[CHINWEL] QoQ TTM Result on 31-Aug-2001 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
19-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
31-Aug-2001 [#1]
Profit Trend
QoQ- -9.11%
YoY- -24.56%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Revenue 169,925 163,010 163,008 169,669 175,010 178,002 181,666 -4.36%
PBT 19,347 16,147 17,155 17,963 19,527 23,187 22,804 -10.38%
Tax -4,889 -3,406 -3,845 -3,487 -3,600 -3,579 -2,672 49.65%
NP 14,458 12,741 13,310 14,476 15,927 19,608 20,132 -19.82%
-
NP to SH 14,458 12,741 13,310 14,476 15,927 19,608 20,132 -19.82%
-
Tax Rate 25.27% 21.09% 22.41% 19.41% 18.44% 15.44% 11.72% -
Total Cost 155,467 150,269 149,698 155,193 159,083 158,394 161,534 -2.52%
-
Net Worth 159,459 152,849 148,417 144,746 142,012 144,837 140,488 8.81%
Dividend
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Div - 4,494 4,494 4,494 4,494 4,497 4,497 -
Div Payout % - 35.27% 33.76% 31.04% 28.22% 22.94% 22.34% -
Equity
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Net Worth 159,459 152,849 148,417 144,746 142,012 144,837 140,488 8.81%
NOSH 90,090 89,911 89,949 89,904 89,881 89,961 90,056 0.02%
Ratio Analysis
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
NP Margin 8.51% 7.82% 8.17% 8.53% 9.10% 11.02% 11.08% -
ROE 9.07% 8.34% 8.97% 10.00% 11.22% 13.54% 14.33% -
Per Share
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
RPS 188.62 181.30 181.22 188.72 194.71 197.87 201.72 -4.38%
EPS 16.05 14.17 14.80 16.10 17.72 21.80 22.35 -19.82%
DPS 0.00 5.00 5.00 5.00 5.00 5.00 5.00 -
NAPS 1.77 1.70 1.65 1.61 1.58 1.61 1.56 8.79%
Adjusted Per Share Value based on latest NOSH - 89,904
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
RPS 56.73 54.42 54.42 56.64 58.43 59.43 60.65 -4.36%
EPS 4.83 4.25 4.44 4.83 5.32 6.55 6.72 -19.77%
DPS 0.00 1.50 1.50 1.50 1.50 1.50 1.50 -
NAPS 0.5324 0.5103 0.4955 0.4832 0.4741 0.4835 0.469 8.82%
Price Multiplier on Financial Quarter End Date
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Date 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 -
Price 0.86 0.76 0.73 0.75 0.68 0.80 1.08 -
P/RPS 0.46 0.42 0.40 0.40 0.35 0.40 0.54 -10.14%
P/EPS 5.36 5.36 4.93 4.66 3.84 3.67 4.83 7.19%
EY 18.66 18.65 20.27 21.47 26.06 27.25 20.70 -6.68%
DY 0.00 6.58 6.85 6.67 7.35 6.25 4.63 -
P/NAPS 0.49 0.45 0.44 0.47 0.43 0.50 0.69 -20.41%
Price Multiplier on Announcement Date
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Date 31/07/02 26/04/02 25/01/02 19/10/01 30/07/01 27/04/01 18/01/01 -
Price 0.86 1.17 0.74 0.64 0.81 0.67 0.81 -
P/RPS 0.46 0.65 0.41 0.34 0.42 0.34 0.40 9.77%
P/EPS 5.36 8.26 5.00 3.97 4.57 3.07 3.62 29.93%
EY 18.66 12.11 20.00 25.16 21.88 32.53 27.60 -22.98%
DY 0.00 4.27 6.76 7.81 6.17 7.46 6.17 -
P/NAPS 0.49 0.69 0.45 0.40 0.51 0.42 0.52 -3.88%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment